Flat
W5
1 bed
1 bath
Oak Road, Ealing W5
London, England · W5
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£-16,577
↘ -17%After 5 Years
Change In Property Value
£32,001
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,784 | £11,961 | £12,260 | £12,566 | £12,943 | £61,514 |
| Total Expenses | £15,478 | £15,541 | £15,614 | £15,689 | £15,769 | £78,091 |
| Profit Before Tax | £-3,694 | £-3,581 | £-3,354 | £-3,122 | £-2,826 | £-16,577 |
| Profit After Tax | £-3,694 | £-3,581 | £-3,354 | £-3,122 | £-2,826 | £-16,577 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £-3,691 | £-3,577 | £2,846 | £7,945 | £11,902 | £15,424 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change